Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.7% first-year return on $107k initial cash invested.
-7.7%
Cash On Cash
4.22%
Cap Rate
0.73
DSCR
$3,363
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $4,051 expenses = $688 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$4,051
Mortgage P&I
61%
$2,046
Property Taxes
7%
$241
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841